[HUPSENG] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[HUPSENG] HUP SENG INDUSTRIES BHD
Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -1.67%
YoY- 15.45%
Quarter Report
Latest QR
Upcoming QR
HUPSENG's Result
HUPSENG's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 163,259 162,187 162,224 161,740 163,983 171,989 179,194 -6.01%
PBT 17,685 16,646 17,505 18,949 17,948 19,204 20,177 -8.40%
Tax -2,991 -3,235 -3,770 -4,238 -2,987 -3,380 -4,045 -18.21%
NP 14,694 13,411 13,735 14,711 14,961 15,824 16,132 -6.02%
-
NP to SH 14,694 13,411 13,735 14,711 14,961 15,824 16,132 -6.02%
-
Tax Rate 16.91% 19.43% 21.54% 22.37% 16.64% 17.60% 20.05% -
Total Cost 148,565 148,776 148,489 147,029 149,022 156,165 163,062 -6.01%
-
Net Worth 114,577 109,719 105,512 103,232 105,056 101,445 97,199 11.57%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 5,160 2,580 2,580 2,580 3,377 3,377 3,377 32.62%
Div Payout % 35.12% 19.24% 18.79% 17.54% 22.58% 21.35% 20.94% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 114,577 109,719 105,512 103,232 105,056 101,445 97,199 11.57%
NOSH 59,988 59,956 59,950 60,018 60,032 60,027 59,999 -0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 9.00% 8.27% 8.47% 9.10% 9.12% 9.20% 9.00% -
ROE 12.82% 12.22% 13.02% 14.25% 14.24% 15.60% 16.60% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 272.15 270.51 270.60 269.48 273.16 286.52 298.66 -6.00%
EPS 24.49 22.37 22.91 24.51 24.92 26.36 26.89 -6.03%
DPS 8.60 4.30 4.30 4.30 5.63 5.63 5.63 32.60%
NAPS 1.91 1.83 1.76 1.72 1.75 1.69 1.62 11.59%
Adjusted Per Share Value based on latest NOSH - 60,018
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 20.41 20.27 20.28 20.22 20.50 21.50 22.40 -6.00%
EPS 1.84 1.68 1.72 1.84 1.87 1.98 2.02 -6.02%
DPS 0.65 0.32 0.32 0.32 0.42 0.42 0.42 33.76%
NAPS 0.1432 0.1371 0.1319 0.129 0.1313 0.1268 0.1215 11.56%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.84 0.88 0.96 0.88 0.86 0.80 0.76 -
P/RPS 0.31 0.33 0.35 0.33 0.31 0.28 0.25 15.40%
P/EPS 3.43 3.93 4.19 3.59 3.45 3.03 2.83 13.66%
EY 29.16 25.42 23.87 27.85 28.98 32.95 35.38 -12.08%
DY 10.24 4.89 4.48 4.89 6.54 7.03 7.41 24.04%
P/NAPS 0.44 0.48 0.55 0.51 0.49 0.47 0.47 -4.29%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 28/08/02 22/05/02 21/02/02 06/12/01 28/08/01 16/05/01 -
Price 0.86 0.88 0.92 1.01 0.89 0.91 0.75 -
P/RPS 0.32 0.33 0.34 0.37 0.33 0.32 0.25 17.87%
P/EPS 3.51 3.93 4.02 4.12 3.57 3.45 2.79 16.52%
EY 28.48 25.42 24.90 24.27 28.00 28.97 35.85 -14.21%
DY 10.00 4.89 4.67 4.26 6.32 6.18 7.51 21.01%
P/NAPS 0.45 0.48 0.52 0.59 0.51 0.54 0.46 -1.45%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment